24.10.2014 Views

Financial Statements - United Bank Limited

Financial Statements - United Bank Limited

Financial Statements - United Bank Limited

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

NOTES TO AND FORMING PART OF THE UNCONSOLIDATED FINANCIAL STATEMENTS<br />

FOR THE YEAR ENDED DECEMBER 31, 2012<br />

43.3<br />

Capital Adequacy Ratio<br />

The capital adequacy ratio, calculated in accordance with the SBP's guidelines on capital adequacy was as follows:<br />

2012 2011<br />

--------- (Rupees in '000) ---------<br />

Regulatory capital base<br />

Tier 1 Capital<br />

- Fully paid-up capital 12,241,798 12,241,798<br />

- Statutory reserves 17,797,537 15,996,864<br />

- Un-appropriated profit 36,341,135 33,534,116<br />

Total Tier 1 Capital 66,380,470 61,772,778<br />

Deductions:<br />

- Book value of intangibles 1,626,018 1,603,587<br />

- Shortfall in provisions irrespective of relaxation provided 738,125 756,000<br />

- Reciprocal cross holdings by banks 19,498 5,998<br />

- 50% of investments in equity and other regulatory capital of majority owned<br />

securities or other financial subsidiaries not consolidated in the statement<br />

of financial position 2,301,714 1,224,465<br />

4,685,355 3,590,050<br />

Total eligible Tier 1 Capital 61,695,115 58,182,728<br />

Supplementary Capital<br />

Tier 2 Capital<br />

- General provisions or general reserves for loan losses - upto a maximum<br />

of 1.25% of risk weighted assets 1,262,832 1,008,694<br />

- Revaluation reserves up to 45% 9,167,301 5,701,125<br />

- Foreign exchange translation reserves 11,267,676 8,912,150<br />

- Subordinated loans - upto a maximum of 50% of total eligible Tier 1 capital 6,115,067 6,783,480<br />

- Cash flow hedge reserve (32,298) (95,377)<br />

Total Tier 2 Capital 27,780,578 22,310,072<br />

Deductions:<br />

- 50 % of investments in equity and other regulatory capital of majority owned<br />

securities or other financial subsidiaries not consolidated in the statement<br />

of financial position 2,301,714 1,224,465<br />

Total eligible Tier 2 Capital 25,478,864 21,085,607<br />

Total eligible Capital 87,173,979 79,268,335<br />

Risk weighted exposures<br />

Capital requirements<br />

Risk weighted assets<br />

2012 2011 2012 2011<br />

Credit risk<br />

--------------------------------- (Rupees in '000) ---------------------------------<br />

Claims on:<br />

Federal and Provincial Governments, SBP<br />

and other sovereigns – in foreign currency<br />

4,974,474 2,912,091 49,744,740 29,120,906<br />

Public Sector Enterprises 1,088,721 894,849 10,887,206 8,948,485<br />

<strong>Bank</strong>s 4,019,364 3,945,216 40,193,636 39,452,164<br />

Corporates 22,434,817 22,290,315 224,348,168 222,903,149<br />

Retail portfolio 2,355,548 2,586,963 23,555,479 25,869,631<br />

Secured by residential property 155,967 164,803 1,559,671 1,648,031<br />

Past due loans 1,856,233 1,874,084 18,562,333 18,740,841<br />

Listed equity investments 182,635 134,042 1,826,351 1,340,416<br />

Unlisted equity investments 1,677,854 2,588,180 16,778,535 25,881,796<br />

Investments in fixed assets 2,280,505 2,137,829 22,805,050 21,378,291<br />

Other assets 1,042,511 803,222 10,425,110 8,032,224<br />

42,068,629 40,331,594 420,686,279 403,315,934<br />

Market risk<br />

Interest rate risk 4,555,843 3,580,837 56,948,038 44,760,466<br />

Equity exposure risk 1,117,071 955,828 13,963,390 11,947,850<br />

Foreign exchange risk 144,654 627,128 1,808,180 7,839,103<br />

5,817,568 5,163,793 72,719,608 64,547,419<br />

Operational risk 7,621,902 6,992,693 95,273,778 87,408,658<br />

55,508,099 52,488,080 588,679,665 555,272,011<br />

Capital adequacy ratio<br />

Total eligible regulatory capital held 87,173,979 79,268,335<br />

Total risk weighted assets 588,679,665 555,272,011<br />

Capital adequacy ratio 14.81% 14.28%<br />

42

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!